贷款32万（公积金贷款）房贷，还款14年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：32万
还款月数：14年
每月还款：2373.38元
利息总额：7.87万
本息合计：39.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 2373.38 | 866.67 | 1506.71 | 318493.29 |
| 2 | 2024-06 | 2373.38 | 862.59 | 1510.79 | 316982.50 |
| 3 | 2024-07 | 2373.38 | 858.49 | 1514.88 | 315467.61 |
| 4 | 2024-08 | 2373.38 | 854.39 | 1518.99 | 313948.63 |
| 5 | 2024-09 | 2373.38 | 850.28 | 1523.10 | 312425.53 |
| 6 | 2024-10 | 2373.38 | 846.15 | 1527.23 | 310898.30 |
| 7 | 2024-11 | 2373.38 | 842.02 | 1531.36 | 309366.94 |
| 8 | 2024-12 | 2373.38 | 837.87 | 1535.51 | 307831.43 |
| 9 | 2025-01 | 2373.38 | 833.71 | 1539.67 | 306291.76 |
| 10 | 2025-02 | 2373.38 | 829.54 | 1543.84 | 304747.93 |
| 11 | 2025-03 | 2373.38 | 825.36 | 1548.02 | 303199.91 |
| 12 | 2025-04 | 2373.38 | 821.17 | 1552.21 | 301647.70 |
| 13 | 2025-05 | 2373.38 | 816.96 | 1556.42 | 300091.28 |
| 14 | 2025-06 | 2373.38 | 812.75 | 1560.63 | 298530.65 |
| 15 | 2025-07 | 2373.38 | 808.52 | 1564.86 | 296965.79 |
| 16 | 2025-08 | 2373.38 | 804.28 | 1569.10 | 295396.70 |
| 17 | 2025-09 | 2373.38 | 800.03 | 1573.35 | 293823.35 |
| 18 | 2025-10 | 2373.38 | 795.77 | 1577.61 | 292245.75 |
| 19 | 2025-11 | 2373.38 | 791.50 | 1581.88 | 290663.87 |
| 20 | 2025-12 | 2373.38 | 787.21 | 1586.16 | 289077.70 |
| 21 | 2026-01 | 2373.38 | 782.92 | 1590.46 | 287487.25 |
| 22 | 2026-02 | 2373.38 | 778.61 | 1594.77 | 285892.48 |
| 23 | 2026-03 | 2373.38 | 774.29 | 1599.09 | 284293.39 |
| 24 | 2026-04 | 2373.38 | 769.96 | 1603.42 | 282689.98 |
| 25 | 2026-05 | 2373.38 | 765.62 | 1607.76 | 281082.22 |
| 26 | 2026-06 | 2373.38 | 761.26 | 1612.11 | 279470.10 |
| 27 | 2026-07 | 2373.38 | 756.90 | 1616.48 | 277853.62 |
| 28 | 2026-08 | 2373.38 | 752.52 | 1620.86 | 276232.77 |
| 29 | 2026-09 | 2373.38 | 748.13 | 1625.25 | 274607.52 |
| 30 | 2026-10 | 2373.38 | 743.73 | 1629.65 | 272977.87 |
| 31 | 2026-11 | 2373.38 | 739.32 | 1634.06 | 271343.81 |
| 32 | 2026-12 | 2373.38 | 734.89 | 1638.49 | 269705.32 |
| 33 | 2027-01 | 2373.38 | 730.45 | 1642.93 | 268062.39 |
| 34 | 2027-02 | 2373.38 | 726.00 | 1647.38 | 266415.02 |
| 35 | 2027-03 | 2373.38 | 721.54 | 1651.84 | 264763.18 |
| 36 | 2027-04 | 2373.38 | 717.07 | 1656.31 | 263106.87 |
| 37 | 2027-05 | 2373.38 | 712.58 | 1660.80 | 261446.07 |
| 38 | 2027-06 | 2373.38 | 708.08 | 1665.29 | 259780.78 |
| 39 | 2027-07 | 2373.38 | 703.57 | 1669.80 | 258110.97 |
| 40 | 2027-08 | 2373.38 | 699.05 | 1674.33 | 256436.65 |
| 41 | 2027-09 | 2373.38 | 694.52 | 1678.86 | 254757.79 |
| 42 | 2027-10 | 2373.38 | 689.97 | 1683.41 | 253074.38 |
| 43 | 2027-11 | 2373.38 | 685.41 | 1687.97 | 251386.41 |
| 44 | 2027-12 | 2373.38 | 680.84 | 1692.54 | 249693.87 |
| 45 | 2028-01 | 2373.38 | 676.25 | 1697.12 | 247996.75 |
| 46 | 2028-02 | 2373.38 | 671.66 | 1701.72 | 246295.03 |
| 47 | 2028-03 | 2373.38 | 667.05 | 1706.33 | 244588.70 |
| 48 | 2028-04 | 2373.38 | 662.43 | 1710.95 | 242877.75 |
| 49 | 2028-05 | 2373.38 | 657.79 | 1715.58 | 241162.16 |
| 50 | 2028-06 | 2373.38 | 653.15 | 1720.23 | 239441.93 |
| 51 | 2028-07 | 2373.38 | 648.49 | 1724.89 | 237717.04 |
| 52 | 2028-08 | 2373.38 | 643.82 | 1729.56 | 235987.48 |
| 53 | 2028-09 | 2373.38 | 639.13 | 1734.24 | 234253.24 |
| 54 | 2028-10 | 2373.38 | 634.44 | 1738.94 | 232514.30 |
| 55 | 2028-11 | 2373.38 | 629.73 | 1743.65 | 230770.64 |
| 56 | 2028-12 | 2373.38 | 625.00 | 1748.37 | 229022.27 |
| 57 | 2029-01 | 2373.38 | 620.27 | 1753.11 | 227269.16 |
| 58 | 2029-02 | 2373.38 | 615.52 | 1757.86 | 225511.30 |
| 59 | 2029-03 | 2373.38 | 610.76 | 1762.62 | 223748.69 |
| 60 | 2029-04 | 2373.38 | 605.99 | 1767.39 | 221981.29 |
| 61 | 2029-05 | 2373.38 | 601.20 | 1772.18 | 220209.12 |
| 62 | 2029-06 | 2373.38 | 596.40 | 1776.98 | 218432.14 |
| 63 | 2029-07 | 2373.38 | 591.59 | 1781.79 | 216650.35 |
| 64 | 2029-08 | 2373.38 | 586.76 | 1786.62 | 214863.73 |
| 65 | 2029-09 | 2373.38 | 581.92 | 1791.46 | 213072.28 |
| 66 | 2029-10 | 2373.38 | 577.07 | 1796.31 | 211275.97 |
| 67 | 2029-11 | 2373.38 | 572.21 | 1801.17 | 209474.80 |
| 68 | 2029-12 | 2373.38 | 567.33 | 1806.05 | 207668.75 |
| 69 | 2030-01 | 2373.38 | 562.44 | 1810.94 | 205857.81 |
| 70 | 2030-02 | 2373.38 | 557.53 | 1815.85 | 204041.96 |
| 71 | 2030-03 | 2373.38 | 552.61 | 1820.76 | 202221.19 |
| 72 | 2030-04 | 2373.38 | 547.68 | 1825.70 | 200395.50 |
| 73 | 2030-05 | 2373.38 | 542.74 | 1830.64 | 198564.86 |
| 74 | 2030-06 | 2373.38 | 537.78 | 1835.60 | 196729.26 |
| 75 | 2030-07 | 2373.38 | 532.81 | 1840.57 | 194888.69 |
| 76 | 2030-08 | 2373.38 | 527.82 | 1845.55 | 193043.14 |
| 77 | 2030-09 | 2373.38 | 522.83 | 1850.55 | 191192.59 |
| 78 | 2030-10 | 2373.38 | 517.81 | 1855.56 | 189337.02 |
| 79 | 2030-11 | 2373.38 | 512.79 | 1860.59 | 187476.43 |
| 80 | 2030-12 | 2373.38 | 507.75 | 1865.63 | 185610.80 |
| 81 | 2031-01 | 2373.38 | 502.70 | 1870.68 | 183740.12 |
| 82 | 2031-02 | 2373.38 | 497.63 | 1875.75 | 181864.37 |
| 83 | 2031-03 | 2373.38 | 492.55 | 1880.83 | 179983.54 |
| 84 | 2031-04 | 2373.38 | 487.46 | 1885.92 | 178097.62 |
| 85 | 2031-05 | 2373.38 | 482.35 | 1891.03 | 176206.59 |
| 86 | 2031-06 | 2373.38 | 477.23 | 1896.15 | 174310.44 |
| 87 | 2031-07 | 2373.38 | 472.09 | 1901.29 | 172409.15 |
| 88 | 2031-08 | 2373.38 | 466.94 | 1906.44 | 170502.72 |
| 89 | 2031-09 | 2373.38 | 461.78 | 1911.60 | 168591.12 |
| 90 | 2031-10 | 2373.38 | 456.60 | 1916.78 | 166674.34 |
| 91 | 2031-11 | 2373.38 | 451.41 | 1921.97 | 164752.37 |
| 92 | 2031-12 | 2373.38 | 446.20 | 1927.17 | 162825.20 |
| 93 | 2032-01 | 2373.38 | 440.98 | 1932.39 | 160892.81 |
| 94 | 2032-02 | 2373.38 | 435.75 | 1937.63 | 158955.18 |
| 95 | 2032-03 | 2373.38 | 430.50 | 1942.87 | 157012.30 |
| 96 | 2032-04 | 2373.38 | 425.24 | 1948.14 | 155064.17 |
| 97 | 2032-05 | 2373.38 | 419.97 | 1953.41 | 153110.76 |
| 98 | 2032-06 | 2373.38 | 414.67 | 1958.70 | 151152.05 |
| 99 | 2032-07 | 2373.38 | 409.37 | 1964.01 | 149188.05 |
| 100 | 2032-08 | 2373.38 | 404.05 | 1969.33 | 147218.72 |
| 101 | 2032-09 | 2373.38 | 398.72 | 1974.66 | 145244.06 |
| 102 | 2032-10 | 2373.38 | 393.37 | 1980.01 | 143264.05 |
| 103 | 2032-11 | 2373.38 | 388.01 | 1985.37 | 141278.68 |
| 104 | 2032-12 | 2373.38 | 382.63 | 1990.75 | 139287.93 |
| 105 | 2033-01 | 2373.38 | 377.24 | 1996.14 | 137291.79 |
| 106 | 2033-02 | 2373.38 | 371.83 | 2001.55 | 135290.25 |
| 107 | 2033-03 | 2373.38 | 366.41 | 2006.97 | 133283.28 |
| 108 | 2033-04 | 2373.38 | 360.98 | 2012.40 | 131270.88 |
| 109 | 2033-05 | 2373.38 | 355.53 | 2017.85 | 129253.02 |
| 110 | 2033-06 | 2373.38 | 350.06 | 2023.32 | 127229.71 |
| 111 | 2033-07 | 2373.38 | 344.58 | 2028.80 | 125200.91 |
| 112 | 2033-08 | 2373.38 | 339.09 | 2034.29 | 123166.62 |
| 113 | 2033-09 | 2373.38 | 333.58 | 2039.80 | 121126.82 |
| 114 | 2033-10 | 2373.38 | 328.05 | 2045.33 | 119081.49 |
| 115 | 2033-11 | 2373.38 | 322.51 | 2050.87 | 117030.62 |
| 116 | 2033-12 | 2373.38 | 316.96 | 2056.42 | 114974.21 |
| 117 | 2034-01 | 2373.38 | 311.39 | 2061.99 | 112912.22 |
| 118 | 2034-02 | 2373.38 | 305.80 | 2067.57 | 110844.64 |
| 119 | 2034-03 | 2373.38 | 300.20 | 2073.17 | 108771.47 |
| 120 | 2034-04 | 2373.38 | 294.59 | 2078.79 | 106692.68 |
| 121 | 2034-05 | 2373.38 | 288.96 | 2084.42 | 104608.26 |
| 122 | 2034-06 | 2373.38 | 283.31 | 2090.06 | 102518.20 |
| 123 | 2034-07 | 2373.38 | 277.65 | 2095.72 | 100422.47 |
| 124 | 2034-08 | 2373.38 | 271.98 | 2101.40 | 98321.07 |
| 125 | 2034-09 | 2373.38 | 266.29 | 2107.09 | 96213.98 |
| 126 | 2034-10 | 2373.38 | 260.58 | 2112.80 | 94101.18 |
| 127 | 2034-11 | 2373.38 | 254.86 | 2118.52 | 91982.66 |
| 128 | 2034-12 | 2373.38 | 249.12 | 2124.26 | 89858.41 |
| 129 | 2035-01 | 2373.38 | 243.37 | 2130.01 | 87728.39 |
| 130 | 2035-02 | 2373.38 | 237.60 | 2135.78 | 85592.61 |
| 131 | 2035-03 | 2373.38 | 231.81 | 2141.56 | 83451.05 |
| 132 | 2035-04 | 2373.38 | 226.01 | 2147.36 | 81303.69 |
| 133 | 2035-05 | 2373.38 | 220.20 | 2153.18 | 79150.50 |
| 134 | 2035-06 | 2373.38 | 214.37 | 2159.01 | 76991.49 |
| 135 | 2035-07 | 2373.38 | 208.52 | 2164.86 | 74826.63 |
| 136 | 2035-08 | 2373.38 | 202.66 | 2170.72 | 72655.91 |
| 137 | 2035-09 | 2373.38 | 196.78 | 2176.60 | 70479.31 |
| 138 | 2035-10 | 2373.38 | 190.88 | 2182.50 | 68296.81 |
| 139 | 2035-11 | 2373.38 | 184.97 | 2188.41 | 66108.41 |
| 140 | 2035-12 | 2373.38 | 179.04 | 2194.33 | 63914.07 |
| 141 | 2036-01 | 2373.38 | 173.10 | 2200.28 | 61713.80 |
| 142 | 2036-02 | 2373.38 | 167.14 | 2206.24 | 59507.56 |
| 143 | 2036-03 | 2373.38 | 161.17 | 2212.21 | 57295.35 |
| 144 | 2036-04 | 2373.38 | 155.17 | 2218.20 | 55077.14 |
| 145 | 2036-05 | 2373.38 | 149.17 | 2224.21 | 52852.93 |
| 146 | 2036-06 | 2373.38 | 143.14 | 2230.23 | 50622.70 |
| 147 | 2036-07 | 2373.38 | 137.10 | 2236.27 | 48386.43 |
| 148 | 2036-08 | 2373.38 | 131.05 | 2242.33 | 46144.09 |
| 149 | 2036-09 | 2373.38 | 124.97 | 2248.40 | 43895.69 |
| 150 | 2036-10 | 2373.38 | 118.88 | 2254.49 | 41641.20 |
| 151 | 2036-11 | 2373.38 | 112.78 | 2260.60 | 39380.60 |
| 152 | 2036-12 | 2373.38 | 106.66 | 2266.72 | 37113.87 |
| 153 | 2037-01 | 2373.38 | 100.52 | 2272.86 | 34841.01 |
| 154 | 2037-02 | 2373.38 | 94.36 | 2279.02 | 32562.00 |
| 155 | 2037-03 | 2373.38 | 88.19 | 2285.19 | 30276.81 |
| 156 | 2037-04 | 2373.38 | 82.00 | 2291.38 | 27985.43 |
| 157 | 2037-05 | 2373.38 | 75.79 | 2297.58 | 25687.85 |
| 158 | 2037-06 | 2373.38 | 69.57 | 2303.81 | 23384.04 |
| 159 | 2037-07 | 2373.38 | 63.33 | 2310.05 | 21073.99 |
| 160 | 2037-08 | 2373.38 | 57.08 | 2316.30 | 18757.69 |
| 161 | 2037-09 | 2373.38 | 50.80 | 2322.58 | 16435.12 |
| 162 | 2037-10 | 2373.38 | 44.51 | 2328.87 | 14106.25 |
| 163 | 2037-11 | 2373.38 | 38.20 | 2335.17 | 11771.08 |
| 164 | 2037-12 | 2373.38 | 31.88 | 2341.50 | 9429.58 |
| 165 | 2038-01 | 2373.38 | 25.54 | 2347.84 | 7081.74 |
| 166 | 2038-02 | 2373.38 | 19.18 | 2354.20 | 4727.54 |
| 167 | 2038-03 | 2373.38 | 12.80 | 2360.57 | 2366.97 |
| 168 | 2038-04 | 2373.38 | 6.41 | 2366.97 | 0.00 |
等额本金还款方式：
贷款总额：32万
还款月数：14年
首月还款：2771.43元
每月递减：5.16元
利息总额：7.32万
本息合计：39.32万
节省利息：5494.13元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 2771.43 | 866.67 | 1904.76 | 318095.24 |
| 2 | 2024-06 | 2766.27 | 861.51 | 1904.76 | 316190.48 |
| 3 | 2024-07 | 2761.11 | 856.35 | 1904.76 | 314285.71 |
| 4 | 2024-08 | 2755.95 | 851.19 | 1904.76 | 312380.95 |
| 5 | 2024-09 | 2750.79 | 846.03 | 1904.76 | 310476.19 |
| 6 | 2024-10 | 2745.63 | 840.87 | 1904.76 | 308571.43 |
| 7 | 2024-11 | 2740.48 | 835.71 | 1904.76 | 306666.67 |
| 8 | 2024-12 | 2735.32 | 830.56 | 1904.76 | 304761.90 |
| 9 | 2025-01 | 2730.16 | 825.40 | 1904.76 | 302857.14 |
| 10 | 2025-02 | 2725.00 | 820.24 | 1904.76 | 300952.38 |
| 11 | 2025-03 | 2719.84 | 815.08 | 1904.76 | 299047.62 |
| 12 | 2025-04 | 2714.68 | 809.92 | 1904.76 | 297142.86 |
| 13 | 2025-05 | 2709.52 | 804.76 | 1904.76 | 295238.10 |
| 14 | 2025-06 | 2704.37 | 799.60 | 1904.76 | 293333.33 |
| 15 | 2025-07 | 2699.21 | 794.44 | 1904.76 | 291428.57 |
| 16 | 2025-08 | 2694.05 | 789.29 | 1904.76 | 289523.81 |
| 17 | 2025-09 | 2688.89 | 784.13 | 1904.76 | 287619.05 |
| 18 | 2025-10 | 2683.73 | 778.97 | 1904.76 | 285714.29 |
| 19 | 2025-11 | 2678.57 | 773.81 | 1904.76 | 283809.52 |
| 20 | 2025-12 | 2673.41 | 768.65 | 1904.76 | 281904.76 |
| 21 | 2026-01 | 2668.25 | 763.49 | 1904.76 | 280000.00 |
| 22 | 2026-02 | 2663.10 | 758.33 | 1904.76 | 278095.24 |
| 23 | 2026-03 | 2657.94 | 753.17 | 1904.76 | 276190.48 |
| 24 | 2026-04 | 2652.78 | 748.02 | 1904.76 | 274285.71 |
| 25 | 2026-05 | 2647.62 | 742.86 | 1904.76 | 272380.95 |
| 26 | 2026-06 | 2642.46 | 737.70 | 1904.76 | 270476.19 |
| 27 | 2026-07 | 2637.30 | 732.54 | 1904.76 | 268571.43 |
| 28 | 2026-08 | 2632.14 | 727.38 | 1904.76 | 266666.67 |
| 29 | 2026-09 | 2626.98 | 722.22 | 1904.76 | 264761.90 |
| 30 | 2026-10 | 2621.83 | 717.06 | 1904.76 | 262857.14 |
| 31 | 2026-11 | 2616.67 | 711.90 | 1904.76 | 260952.38 |
| 32 | 2026-12 | 2611.51 | 706.75 | 1904.76 | 259047.62 |
| 33 | 2027-01 | 2606.35 | 701.59 | 1904.76 | 257142.86 |
| 34 | 2027-02 | 2601.19 | 696.43 | 1904.76 | 255238.10 |
| 35 | 2027-03 | 2596.03 | 691.27 | 1904.76 | 253333.33 |
| 36 | 2027-04 | 2590.87 | 686.11 | 1904.76 | 251428.57 |
| 37 | 2027-05 | 2585.71 | 680.95 | 1904.76 | 249523.81 |
| 38 | 2027-06 | 2580.56 | 675.79 | 1904.76 | 247619.05 |
| 39 | 2027-07 | 2575.40 | 670.63 | 1904.76 | 245714.29 |
| 40 | 2027-08 | 2570.24 | 665.48 | 1904.76 | 243809.52 |
| 41 | 2027-09 | 2565.08 | 660.32 | 1904.76 | 241904.76 |
| 42 | 2027-10 | 2559.92 | 655.16 | 1904.76 | 240000.00 |
| 43 | 2027-11 | 2554.76 | 650.00 | 1904.76 | 238095.24 |
| 44 | 2027-12 | 2549.60 | 644.84 | 1904.76 | 236190.48 |
| 45 | 2028-01 | 2544.44 | 639.68 | 1904.76 | 234285.71 |
| 46 | 2028-02 | 2539.29 | 634.52 | 1904.76 | 232380.95 |
| 47 | 2028-03 | 2534.13 | 629.37 | 1904.76 | 230476.19 |
| 48 | 2028-04 | 2528.97 | 624.21 | 1904.76 | 228571.43 |
| 49 | 2028-05 | 2523.81 | 619.05 | 1904.76 | 226666.67 |
| 50 | 2028-06 | 2518.65 | 613.89 | 1904.76 | 224761.90 |
| 51 | 2028-07 | 2513.49 | 608.73 | 1904.76 | 222857.14 |
| 52 | 2028-08 | 2508.33 | 603.57 | 1904.76 | 220952.38 |
| 53 | 2028-09 | 2503.17 | 598.41 | 1904.76 | 219047.62 |
| 54 | 2028-10 | 2498.02 | 593.25 | 1904.76 | 217142.86 |
| 55 | 2028-11 | 2492.86 | 588.10 | 1904.76 | 215238.10 |
| 56 | 2028-12 | 2487.70 | 582.94 | 1904.76 | 213333.33 |
| 57 | 2029-01 | 2482.54 | 577.78 | 1904.76 | 211428.57 |
| 58 | 2029-02 | 2477.38 | 572.62 | 1904.76 | 209523.81 |
| 59 | 2029-03 | 2472.22 | 567.46 | 1904.76 | 207619.05 |
| 60 | 2029-04 | 2467.06 | 562.30 | 1904.76 | 205714.29 |
| 61 | 2029-05 | 2461.90 | 557.14 | 1904.76 | 203809.52 |
| 62 | 2029-06 | 2456.75 | 551.98 | 1904.76 | 201904.76 |
| 63 | 2029-07 | 2451.59 | 546.83 | 1904.76 | 200000.00 |
| 64 | 2029-08 | 2446.43 | 541.67 | 1904.76 | 198095.24 |
| 65 | 2029-09 | 2441.27 | 536.51 | 1904.76 | 196190.48 |
| 66 | 2029-10 | 2436.11 | 531.35 | 1904.76 | 194285.71 |
| 67 | 2029-11 | 2430.95 | 526.19 | 1904.76 | 192380.95 |
| 68 | 2029-12 | 2425.79 | 521.03 | 1904.76 | 190476.19 |
| 69 | 2030-01 | 2420.63 | 515.87 | 1904.76 | 188571.43 |
| 70 | 2030-02 | 2415.48 | 510.71 | 1904.76 | 186666.67 |
| 71 | 2030-03 | 2410.32 | 505.56 | 1904.76 | 184761.90 |
| 72 | 2030-04 | 2405.16 | 500.40 | 1904.76 | 182857.14 |
| 73 | 2030-05 | 2400.00 | 495.24 | 1904.76 | 180952.38 |
| 74 | 2030-06 | 2394.84 | 490.08 | 1904.76 | 179047.62 |
| 75 | 2030-07 | 2389.68 | 484.92 | 1904.76 | 177142.86 |
| 76 | 2030-08 | 2384.52 | 479.76 | 1904.76 | 175238.10 |
| 77 | 2030-09 | 2379.37 | 474.60 | 1904.76 | 173333.33 |
| 78 | 2030-10 | 2374.21 | 469.44 | 1904.76 | 171428.57 |
| 79 | 2030-11 | 2369.05 | 464.29 | 1904.76 | 169523.81 |
| 80 | 2030-12 | 2363.89 | 459.13 | 1904.76 | 167619.05 |
| 81 | 2031-01 | 2358.73 | 453.97 | 1904.76 | 165714.29 |
| 82 | 2031-02 | 2353.57 | 448.81 | 1904.76 | 163809.52 |
| 83 | 2031-03 | 2348.41 | 443.65 | 1904.76 | 161904.76 |
| 84 | 2031-04 | 2343.25 | 438.49 | 1904.76 | 160000.00 |
| 85 | 2031-05 | 2338.10 | 433.33 | 1904.76 | 158095.24 |
| 86 | 2031-06 | 2332.94 | 428.17 | 1904.76 | 156190.48 |
| 87 | 2031-07 | 2327.78 | 423.02 | 1904.76 | 154285.71 |
| 88 | 2031-08 | 2322.62 | 417.86 | 1904.76 | 152380.95 |
| 89 | 2031-09 | 2317.46 | 412.70 | 1904.76 | 150476.19 |
| 90 | 2031-10 | 2312.30 | 407.54 | 1904.76 | 148571.43 |
| 91 | 2031-11 | 2307.14 | 402.38 | 1904.76 | 146666.67 |
| 92 | 2031-12 | 2301.98 | 397.22 | 1904.76 | 144761.90 |
| 93 | 2032-01 | 2296.83 | 392.06 | 1904.76 | 142857.14 |
| 94 | 2032-02 | 2291.67 | 386.90 | 1904.76 | 140952.38 |
| 95 | 2032-03 | 2286.51 | 381.75 | 1904.76 | 139047.62 |
| 96 | 2032-04 | 2281.35 | 376.59 | 1904.76 | 137142.86 |
| 97 | 2032-05 | 2276.19 | 371.43 | 1904.76 | 135238.10 |
| 98 | 2032-06 | 2271.03 | 366.27 | 1904.76 | 133333.33 |
| 99 | 2032-07 | 2265.87 | 361.11 | 1904.76 | 131428.57 |
| 100 | 2032-08 | 2260.71 | 355.95 | 1904.76 | 129523.81 |
| 101 | 2032-09 | 2255.56 | 350.79 | 1904.76 | 127619.05 |
| 102 | 2032-10 | 2250.40 | 345.63 | 1904.76 | 125714.29 |
| 103 | 2032-11 | 2245.24 | 340.48 | 1904.76 | 123809.52 |
| 104 | 2032-12 | 2240.08 | 335.32 | 1904.76 | 121904.76 |
| 105 | 2033-01 | 2234.92 | 330.16 | 1904.76 | 120000.00 |
| 106 | 2033-02 | 2229.76 | 325.00 | 1904.76 | 118095.24 |
| 107 | 2033-03 | 2224.60 | 319.84 | 1904.76 | 116190.48 |
| 108 | 2033-04 | 2219.44 | 314.68 | 1904.76 | 114285.71 |
| 109 | 2033-05 | 2214.29 | 309.52 | 1904.76 | 112380.95 |
| 110 | 2033-06 | 2209.13 | 304.37 | 1904.76 | 110476.19 |
| 111 | 2033-07 | 2203.97 | 299.21 | 1904.76 | 108571.43 |
| 112 | 2033-08 | 2198.81 | 294.05 | 1904.76 | 106666.67 |
| 113 | 2033-09 | 2193.65 | 288.89 | 1904.76 | 104761.90 |
| 114 | 2033-10 | 2188.49 | 283.73 | 1904.76 | 102857.14 |
| 115 | 2033-11 | 2183.33 | 278.57 | 1904.76 | 100952.38 |
| 116 | 2033-12 | 2178.17 | 273.41 | 1904.76 | 99047.62 |
| 117 | 2034-01 | 2173.02 | 268.25 | 1904.76 | 97142.86 |
| 118 | 2034-02 | 2167.86 | 263.10 | 1904.76 | 95238.10 |
| 119 | 2034-03 | 2162.70 | 257.94 | 1904.76 | 93333.33 |
| 120 | 2034-04 | 2157.54 | 252.78 | 1904.76 | 91428.57 |
| 121 | 2034-05 | 2152.38 | 247.62 | 1904.76 | 89523.81 |
| 122 | 2034-06 | 2147.22 | 242.46 | 1904.76 | 87619.05 |
| 123 | 2034-07 | 2142.06 | 237.30 | 1904.76 | 85714.29 |
| 124 | 2034-08 | 2136.90 | 232.14 | 1904.76 | 83809.52 |
| 125 | 2034-09 | 2131.75 | 226.98 | 1904.76 | 81904.76 |
| 126 | 2034-10 | 2126.59 | 221.83 | 1904.76 | 80000.00 |
| 127 | 2034-11 | 2121.43 | 216.67 | 1904.76 | 78095.24 |
| 128 | 2034-12 | 2116.27 | 211.51 | 1904.76 | 76190.48 |
| 129 | 2035-01 | 2111.11 | 206.35 | 1904.76 | 74285.71 |
| 130 | 2035-02 | 2105.95 | 201.19 | 1904.76 | 72380.95 |
| 131 | 2035-03 | 2100.79 | 196.03 | 1904.76 | 70476.19 |
| 132 | 2035-04 | 2095.63 | 190.87 | 1904.76 | 68571.43 |
| 133 | 2035-05 | 2090.48 | 185.71 | 1904.76 | 66666.67 |
| 134 | 2035-06 | 2085.32 | 180.56 | 1904.76 | 64761.90 |
| 135 | 2035-07 | 2080.16 | 175.40 | 1904.76 | 62857.14 |
| 136 | 2035-08 | 2075.00 | 170.24 | 1904.76 | 60952.38 |
| 137 | 2035-09 | 2069.84 | 165.08 | 1904.76 | 59047.62 |
| 138 | 2035-10 | 2064.68 | 159.92 | 1904.76 | 57142.86 |
| 139 | 2035-11 | 2059.52 | 154.76 | 1904.76 | 55238.10 |
| 140 | 2035-12 | 2054.37 | 149.60 | 1904.76 | 53333.33 |
| 141 | 2036-01 | 2049.21 | 144.44 | 1904.76 | 51428.57 |
| 142 | 2036-02 | 2044.05 | 139.29 | 1904.76 | 49523.81 |
| 143 | 2036-03 | 2038.89 | 134.13 | 1904.76 | 47619.05 |
| 144 | 2036-04 | 2033.73 | 128.97 | 1904.76 | 45714.29 |
| 145 | 2036-05 | 2028.57 | 123.81 | 1904.76 | 43809.52 |
| 146 | 2036-06 | 2023.41 | 118.65 | 1904.76 | 41904.76 |
| 147 | 2036-07 | 2018.25 | 113.49 | 1904.76 | 40000.00 |
| 148 | 2036-08 | 2013.10 | 108.33 | 1904.76 | 38095.24 |
| 149 | 2036-09 | 2007.94 | 103.17 | 1904.76 | 36190.48 |
| 150 | 2036-10 | 2002.78 | 98.02 | 1904.76 | 34285.71 |
| 151 | 2036-11 | 1997.62 | 92.86 | 1904.76 | 32380.95 |
| 152 | 2036-12 | 1992.46 | 87.70 | 1904.76 | 30476.19 |
| 153 | 2037-01 | 1987.30 | 82.54 | 1904.76 | 28571.43 |
| 154 | 2037-02 | 1982.14 | 77.38 | 1904.76 | 26666.67 |
| 155 | 2037-03 | 1976.98 | 72.22 | 1904.76 | 24761.90 |
| 156 | 2037-04 | 1971.83 | 67.06 | 1904.76 | 22857.14 |
| 157 | 2037-05 | 1966.67 | 61.90 | 1904.76 | 20952.38 |
| 158 | 2037-06 | 1961.51 | 56.75 | 1904.76 | 19047.62 |
| 159 | 2037-07 | 1956.35 | 51.59 | 1904.76 | 17142.86 |
| 160 | 2037-08 | 1951.19 | 46.43 | 1904.76 | 15238.10 |
| 161 | 2037-09 | 1946.03 | 41.27 | 1904.76 | 13333.33 |
| 162 | 2037-10 | 1940.87 | 36.11 | 1904.76 | 11428.57 |
| 163 | 2037-11 | 1935.71 | 30.95 | 1904.76 | 9523.81 |
| 164 | 2037-12 | 1930.56 | 25.79 | 1904.76 | 7619.05 |
| 165 | 2038-01 | 1925.40 | 20.63 | 1904.76 | 5714.29 |
| 166 | 2038-02 | 1920.24 | 15.48 | 1904.76 | 3809.52 |
| 167 | 2038-03 | 1915.08 | 10.32 | 1904.76 | 1904.76 |
| 168 | 2038-04 | 1909.92 | 5.16 | 1904.76 | 0.00 |